| Kitchen Remodel Costs Worksheet | ||||||||
| Items | Quantity | Itemized Cost ($) | Total Cost ($) | |||||
| Estimated | Actual | Estimated | Actual | |||||
| Cabinets | ||||||||
| Medallion Designer Gold St. Andrews w/Oyster Vintage Glaze Medallion Designer Gold St. Andrews w/Oyster Vintage Glaze | 15,698 15,698.00 | 8,400 8,400.00 | 15,598 15,598.00 | 8,400 8,400.00 | ||||
| Medallion Desiger Gold St. Andrews w/Oyster Vintage Glaze Medallion Desiger Gold St. Andrews w/Oyster Vintage Glaze | 5700 5,700.00 | 5,447 5,447.00 | 5700 5,700.00 | 5,447 5,447.00 | ||||
| Cleaning Appliances | ||||||||
| Disposal: Standard | 1 1 | 175 175.00 | 65 65.00 | 175 175.00 | 65 65.00 | |||
| Cooking Appliances | ||||||||
| Microwave: GE Profile PEM31SMSS | 1 | 235 | 200 | 235 | 200 | |||
| Trim kit Trim kit | 1 1 | 150 150.00 | 150 150.00 | 150 150.00 | 150 150.00 | |||
| Counters | ||||||||
| Granite undermount sink & faucet cutouts 1/4 bevel | 1 | 250 | 250 | 250 | 250 | |||
| Granite countertop Lapidus Lot 4021 | 47 | 85 | 85 | 3995 | 3995 | |||
| Vanity Juparana Express 1/4 bevel | 7 | 65 | 65 | 455 | 455 | |||
| Vanity cutouts | 1 | 250 | 250 | 250 | 250 | |||
| Glass 1x1 stock brown tile | 5 | 14 | 4 | 20 | ||||
| Backsplash Livington Gold 3x6 | 30 | 7.99 | 5.85 | 240 | 175.50 | |||
| Trim Gayafores Spanish Cenefa Lidon Iris backsplash | 54 | 270 | 75 | 270 | 75 | |||
| Grout 10 lb harvest | 1 | 15 | 15 | 15 | 15 | |||
| tax tax | 1 1 | 360.52 360.52 | 360.52 360.52 | 360.52 360.52 | 360.52 360.52 | |||
| Furniture Furniture | ||||||||
| Table | 1 | 900 | 275 | 900 | 275 | |||
| Chairs Chairs | 6 6 | 360 360.00 | 225 225.00 | 2160 2,160.00 | 1350 1,350.00 | |||
| Extras | ||||||||
| subfloor subfloor | 91 91 | 0.00 | ||||||
| wood trim wood trim | 1 1 | 0.00 | ||||||
| Faucets | ||||||||
| Blanco 157-065-ST Pot Filler Brushed Nickel | 1 | 350 | 170 | 350 | 170 | |||
| Kitchen Jado Victorian Brushed Nickel | 1 | 536 | 160 | 536 | 160.00 | |||
| danze D401015SS cold water faucet | 1 | 154 | 91 | 154 | 91 | |||
| Powder Room Grohe Chiara Neu Powder Room Grohe Chiara Neu | 1 1 | 295 295.00 | 45 45.00 | 295 295.00 | 45 45.00 | |||
| Flooring | ||||||||
| Palace Royal Rossa Mat | 1351.00 | 1033 | 1351.00 | 1033 | ||||
| Labor Labor | ||||||||
| Contractor Contractor | 1 1 | 22400 22,400.00 | 20415 20,415.00 | 22400 22,400.00 | 20415 20,415.00 | |||
| Lighting | ||||||||
| Leviton 81000-W dimmers | 3 | 75 | 20 | 225 | 60 | |||
| air switch | 80 | 42 | 80 | 42 | ||||
| Sea Gull One-Light Vineland Mini-Pendant Fixture (61065-780) | 3 | 74.25 | 12 | 222.75 | 36 | |||
| Sea Gull Lighting One-Light Bath/Wall Fixture (41026-799 | 2 | 38 | 10 | 76 | 20 | |||
| Sea Gull Lighting One-Light Hall/Foyer/Pendant Fixture (5197-72) | 1 | 218 | 19 | 218 | 19 | |||
| shipping | 119 | 119 | 119 | 119 | ||||
| Sea Gull Two-Light Xenon Undercabinet Light Fixture (9824-15) | 16 | 49 | 10 | 784 | 160 | |||
| Leviton 8100-W slide dimmer | 3 | 60 | 20 | 180 | 60 | |||
| Lighting: Recessed Can | 10 10 | 0.00 | ||||||
| Powder Room Powder Room | ||||||||
| Mid Century Modern French Iron Mirror Art Deco 1940s | 1 | 430 | 430 | 430 | 430 | |||
| Toilet: Kohller Cimarron Comfort Height | 1 | 228 | 100 | 228 | 100 | |||
| MOEN Sienna Paper Holder MATTE BLACK DN4908BK | 1 | 22 | 20 | 22 | 20 | |||
| MOEN Sienna Towel Ring MATTE BLACK DN4986BK MOEN Sienna Towel Ring MATTE BLACK DN4986BK | 1 1 | 17 17.00 | 14 14.00 | 17 17.00 | 14 14.00 | |||
| Sinks | ||||||||
| Kitchen Tricor S112 | 231.00 | 231 | 231.00 | 231.00 | ||||
| Powder Room Elkay SCF1611SH Powder Room Elkay SCF1611SH | 0 0 | 511 511.00 | 88 88.00 | 511.00 511.00 | 88.00 88.00 | |||
| Ventilation | ||||||||
| Hood unit: Zephyr Savona ZSA-E30AS Hood unit: Zephyr Savona ZSA-E30AS | 1 1 | 686 686.00 | 477 477.00 | 686 686.00 | 477 477.00 | |||
| Walls | ||||||||
| Wallboard (quantity in square feet) | 20 20 | 0.00 | ||||||
| Windows | ||||||||
| Anderson C24 48x48 Anderson C24 48x48 | 1 1 | 652 652.00 | 386 386.00 | 652 652.00 | 386 386.00 | m | ||
| Other | ||||||||
| Electrical wiring | 2 2 | 0.00 | ||||||
| switch covers, electrical outlets, etc | 3 | |||||||
| dryer venting, access panels | ||||||||
| selling island | 1 | |||||||
| selling excess cabinets | ||||||||
| HVAC | ||||||||
| Subtotal | 60521.270000000004 60,521.27 | 45659.020000000004 45,659.02 | ||||||
| Unexpected Costs | ||||||||
| Add 20% | 12104.254 12,104.25 | 0 0.00 | ||||||
| Total | 72625.524 $72,625.52 | 45659.020000000004 $45,659.02 | ||||||